Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Fort Worth at 2704 Binyon St, Fort Worth, TX, 76133 offers a 10.09% rental yield on a $227,000 purchase with $1,909/mo rent. Total monthly income registers $1,909/mo, and a $1,111/mo payment leaves $186/mo available for distribution. Annual cash flow reaches $2,230/yr on $75,251 to close, and return on cash invested stands at 22.87% in year one. Equity gained on principal adds $1,465/yr while 5% annual appreciation supports $62,716 over five years. Portfolio math shows five-year ROI at 120.59% and total cumulative return in cash at $90,745. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,909/mo property income against a $1,111/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-03-20 | Listed for sale | $227,000 |
| 2018-06-23 | Listing removed | $1,195 |
| 2018-06-15 | Listed for rent | $1,195 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-20 | $5076.37 | -1.25% | $226,232 | -0.42% |
| 2023-03-20 | $5140.66 | 341.27% | $227,185 | 24.74% |
| 2022-03-20 | $1164.98 | 2.54% | $182,123 | 13.79% |
Listed by: Julie Cook • Green Oaks Realty
Mls Name: NTREIS
Mls ID: #20875177
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
